Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.94% first-year return on $115k initial cash invested.
-1.94%
Cash On Cash
6.72%
Cap Rate
1.01
DSCR
$4,995
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,995 income − $5,181 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,540
Closing costs
1%
$4,627
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,995
Total Expenses
$5,181
Mortgage P&I
52%
$2,579
Property Taxes
15%
$745
Home Insurance
3%
$159
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549